4.520
Revenue₩B
14.02
14.56
14.80
14.92
15.47
16.18
16.65
17.47
18.26
18.82
4.731
4.00%
3.31%
61
9.36
Revenue growth%
18.22
18.96
18.64
21.36
21.43
23.74
24.83
25.39
27.50
25.38
2.61
25.38
22.59
62
14.80
Gross margin%
12.04
13.16
11.56
12.05
9.73
10.74
8.37
7.79
8.95
7.91
19.01
8.37
10.24
43
23.42
Operating margin%
25.13
24.38
26.23
24.71
22.02
24.11
21.71
23.49
22.58
23.41
15.54
23.41
23.80
30
23.69
Net margin%
29.32
27.48
29.75
28.50
29.08
28.31
30.39
30.07
29.30
28.84
8.39
29.30
29.19
95
35.83
P/E ratio (avg)x
21.48
23.68
26.98
31.70
30.73
35.19
34.41
36.87
38.96
41.02
28.31
36.87
33.05
34
29.20
EV/EBITx
41.96
47.20
50.77
56.07
64.08
72.48
81.89
93.84
105.8
108.2
35.35
93.84
68.28
58
29.07
FCF yield (avg)%
26.01
24.76
27.48
24.81
22.99
22.98
22.66
20.73
23.56
22.65
29.83
22.66
23.28
17
29.43
FCF margin%
22.46
19.54
20.60
18.34
18.60
18.53
16.83
13.87
14.15
13.43
4.41
14.15
18.44
81
0.454
FCF / Net incomex
1.124
1.220
1.299
1.348
1.329
1.390
1.482
1.506
1.697
1.651
1.278
1.506
1.369
30
10.42
ROIC%
13.18
10.27
10.50
10.21
8.94
10.19
9.04
10.57
10.06
8.84
26.99
10.06
10.20
52
25.13
Return on equity%
21.31
23.98
25.20
22.67
21.57
23.17
22.05
21.89
21.29
20.41
23.78
21.89
21.97
69
17.74
Return on assets%
14.19
15.74
18.03
20.73
19.78
17.55
16.27
14.23
16.98
14.25
27.37
16.27
16.62
92
337.78
EPS₩
252.63
242.22
247.40
278.84
264.83
249.72
284.92
308.85
303.52
289.48
365.78
1.80%
2.10%
—
6.40
EPS growth%
31.23
29.63
28.01
26.68
29.49
28.82
31.36
32.97
30.80
32.70
6.52
31.36
30.21
90
109.11
Bookvalue per sh₩
453.54
490.13
448.61
414.93
473.67
471.59
534.56
506.66
457.10
484.88
407.33
0.47%
0.85%
—
199.34
FCF per share₩
568.86
605.62
684.16
802.66
824.34
816.32
864.75
833.24
877.23
1,017
450.44
4.29%
7.41%
—
327.62
Dividend per sh₩
377.18
338.73
346.72
384.84
398.12
376.05
370.65
341.29
376.29
353.56
395.42
(2.35%)
0.46%
—
2.02
Div yield (avg)%
6.31
4.15
6.03
8.04
6.51
8.86
9.22
8.77
7.76
9.39
16.03
8.86
7.90
77
5.73
Payout ratio%
21.77
20.71
21.57
18.83
19.40
16.73
16.61
15.55
14.33
12.67
7.94
15.55
17.78
83
14.79
Shares (diluted)M
18.54
21.30
24.83
24.90
26.27
28.65
27.79
30.38
31.99
31.60
14.55
3.76%
6.39%
88
19.44
Buyback yield%
26.77
24.17
21.32
20.15
17.82
16.96
17.50
19.47
18.74
20.94
15.77
18.74
19.81
92
0.548
D/E ratiox
0.462
0.459
0.530
0.501
0.562
0.630
0.674
0.784
0.901
0.990
0.910
0.784
0.596
46
3.535
Enterprise value₩B
4.257
4.146
4.609
4.241
4.301
4.716
4.245
4.674
4.940
5.484
11.99
4.98%
2.98%
57
15.73
LT debt₩B
7.408
7.921
8.064
7.185
8.019
8.472
8.384
8.572
8.999
9.167
10.79
2.71%
2.88%
86
Revenue
₩18.82B
3.31%
1.00×
Cost of revenue
₩13.17B
3.31%
1.00×
Operating expenses
₩3.007B
3.45%
1.01×
Goodwill & intangibles
18.75%
Property and equipment
15.54%
Cash and investments
15.28%
Spread over hurdle
(2.78%)